Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$21,378Cash toward the purchase price.
Closing costs + prepaids$12,514Not just lender fees.
Before credits & paid funds$33,892The complete starting cash picture.
Estimated remaining funds due at closing
$33,892No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$21,378.37
Your down payment$21,378.37
Closing costs + prepaids$12,513.69
Total buyer cash needed$33,892.06
Remaining funds due$33,892.06
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,750.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$570.00
Initial HOA (3 months)$234.00
Prepaid interest, first (6 days)$484.69
Fees + prepaids$12,513.69
Your down payment is the seller’s equity. You take over the $453,622 balance, so the rest of the $475,000 price is paid at closing. A second mortgage can cover part of it. $33,892.06 is due at closing. Uses and sources reconcile at $487,513.69 each. Not a Closing Disclosure.